|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,908.00 JPY | +2.65% |
|
+8.28% | -0.26% |
| 03/07 | Tranche Update on GMO internet group, Inc.'s Equity Buyback Plan announced on June 19, 2026. | CI |
| 19/06 | GMO internet group, Inc. authorizes a Buyback Plan. | CI |
Company Valuation: GMO internet group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,99,022 | 2,63,183 | 2,72,092 | 2,80,693 | 3,96,058 | 3,76,488 | - | - |
| Change | - | -11.99% | 3.38% | 3.16% | 41.1% | -4.94% | - | - |
| Enterprise Value (EV) 1 | 3,53,549 | 3,12,373 | 3,52,207 | 3,66,397 | 2,26,810 | 4,76,050 | 3,32,397 | 3,76,488 |
| Change | - | -11.65% | 12.75% | 4.03% | -38.1% | 109.89% | -30.18% | 13.26% |
| P/E | 17x | 20x | 19.2x | 21.2x | 24.9x | 17.2x | 14.7x | 14.6x |
| PBR | 4.05x | 3.65x | 3.3x | 3.25x | 3.87x | 4.27x | 3.74x | 3.26x |
| PEG | - | -0.9x | 2.34x | -4.16x | 1x | 0.4x | 0.9x | 14.13x |
| Capitalization / Revenue | 1.24x | 1.07x | 1.05x | 1.01x | 1.39x | 1.2x | 1.13x | 1.05x |
| EV / Revenue | 1.46x | 1.27x | 1.36x | 1.32x | 0.79x | 1.52x | 0.99x | 1.05x |
| EV / EBITDA | 6.99x | 5.44x | 6.28x | 5.95x | 3x | 5.86x | 3.58x | - |
| EV / EBIT | 8.6x | 7.14x | 8.29x | 7.85x | 3.97x | 6.95x | 4.2x | 4.16x |
| EV / FCF | -4.68x | 11x | -243x | 27.7x | 4.04x | 9.14x | 5.71x | 6.29x |
| FCF Yield | -21.4% | 9.11% | -0.41% | 3.61% | 24.8% | 10.9% | 17.5% | 15.9% |
| Dividend per Share 2 | 52.7 | 47.6 | 44.1 | 41.8 | 52 | 74 | 84.98 | 86.5 |
| Rate of return | 1.94% | 1.93% | 1.72% | 1.56% | 1.33% | 1.94% | 2.23% | 2.27% |
| EPS 2 | 159.7 | 123.2 | 133.3 | 126.5 | 157.6 | 221.6 | 258.7 | 261.4 |
| Distribution rate | 33% | 38.6% | 33.1% | 33% | 33% | 33.4% | 32.8% | 33.1% |
| Net sales 1 | 2,41,446 | 2,45,696 | 2,58,643 | 2,77,407 | 2,85,626 | 3,13,297 | 3,34,519 | 3,58,900 |
| EBITDA 1 | 50,613 | 57,412 | 56,051 | 61,607 | 75,651 | 81,250 | 92,850 | - |
| EBIT 1 | 41,097 | 43,746 | 42,471 | 46,653 | 57,170 | 68,501 | 79,104 | 90,500 |
| Net income 1 | 17,527 | 13,209 | 14,191 | 13,373 | 16,102 | 17,245 | 25,218 | 25,400 |
| Net Debt 1 | 54,527 | 49,190 | 80,115 | 85,704 | -1,69,248 | 99,562 | -44,091 | - |
| Reference price 2 | 2,715.00 | 2,466.00 | 2,563.00 | 2,680.00 | 3,918.00 | 3,807.00 | 3,807.00 | 3,807.00 |
| Nbr of stocks (in thousands) | 1,10,137 | 1,06,725 | 1,06,161 | 1,04,736 | 1,01,087 | 98,894 | - | - |
| Announcement Date | 10/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.18x | 1.52x | 5.86x | 1.94% | 231.88Cr | |
| 15.77x | 4.31x | 10.04x | 1.31% | 54TCr | |
| 21.02x | 6.22x | 18.69x | -.--% | 32TCr | |
| 24.56x | 2.62x | 13.5x | -.--% | 15TCr | |
| 4.63x | 99.28x | 3.6x | 0.12% | 12TCr | |
| 33.1x | 4.04x | 26.49x | -.--% | 9.99TCr | |
| 10.97x | 8.33x | 95.33x | 0.64% | 9.6TCr | |
| 28.88x | 5.48x | 15.48x | -.--% | 8.72TCr | |
| 75.28x | 4.44x | 21.64x | -.--% | 8.38TCr | |
| 7.59x | 2.98x | 45.71x | 0.69% | 4TCr | |
| Average | 23.90x | 13.92x | 25.63x | 0.47% | 15.32TCr | |
| Weighted average by Cap. | 21.50x | 11.98x | 19.97x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9449 Stock
- Valuation GMO internet group, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
